[ASIAFLE] YoY TTM Result on 30-Sep-2000 [#2]

Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 3.7%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 93,205 89,272 78,391 79,786 5.31%
PBT 31,321 24,791 21,222 23,577 9.92%
Tax -6,784 -5,872 -5,528 -6,075 3.74%
NP 24,537 18,919 15,694 17,502 11.92%
-
NP to SH 24,537 18,919 15,694 17,502 11.92%
-
Tax Rate 21.66% 23.69% 26.05% 25.77% -
Total Cost 68,668 70,353 62,697 62,284 3.30%
-
Net Worth 124,071 110,868 104,858 88,565 11.89%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 12,060 10,660 - 20 744.83%
Div Payout % 49.15% 56.35% - 0.12% -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 124,071 110,868 104,858 88,565 11.89%
NOSH 67,724 67,192 66,703 41,337 17.88%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 26.33% 21.19% 20.02% 21.94% -
ROE 19.78% 17.06% 14.97% 19.76% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 137.62 132.86 117.52 193.01 -10.66%
EPS 36.23 28.16 23.53 42.34 -5.06%
DPS 18.00 16.00 0.00 0.05 611.37%
NAPS 1.832 1.65 1.572 2.1425 -5.08%
Adjusted Per Share Value based on latest NOSH - 41,337
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 47.65 45.64 40.08 40.79 5.31%
EPS 12.55 9.67 8.02 8.95 11.92%
DPS 6.17 5.45 0.00 0.01 751.32%
NAPS 0.6344 0.5669 0.5361 0.4528 11.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/03 10/12/02 26/11/01 30/11/00 -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment